|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.98M | -51.75M | -53.96M | -52.68M | -10.43M | -9.20M | -23.16M | -19.16M | -10.57M | -18.23M | -28.96M | -30.31M | -10.72M | 0.19M | -23.16M | -18.11M | 1.85M | -1.36M | 1.31M | -24.42M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.27M | 0.26M | 0.26M | 0.21M | 0.20M | 0.19M | 0.19M | 0.18M | 0.18M | 0.20M | 0.20M | 0.10M | 0.20M | 0.20M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 2.58M | 2.51M | 2.60M | 1.79M | 1.59M | 1.51M | 1.35M | 1.27M | 1.03M | 0.82M | 0.82M | 0.80M | 0.98M | 0.00M | 0.00M | 1.63M | 1.71M | 0.00M | 8.30M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -0.18M | -0.18M | | -0.20M | -0.20M | -0.21M | | -0.22M | -0.23M | -0.23M | | -0.25M | -0.26M | -0.27M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.22M | -21.81M | -17.53M | 0.86M | -9.70M | -10.62M | -12.23M | -7.25M | -7.45M | -15.11M | -7.80M | -7.18M | -6.01M | -7.97M | -8.94M | -13.94M | -10.94M | -16.42M | -16.60M | -15.55M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 901.00 | 0.34M | 0.26M | 0.09M | 0.18M | 0.18M | 0.18M | 0.20M | 0.20M | 0.23M | 0.20M | 0.19M | 0.19M | 0.13M | 0.08M | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.28M | | | 0.18M | 0.19M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.27M | 0.26M | 0.26M | 0.21M | 0.20M | 0.19M | 0.19M | 0.18M | 0.18M | 0.16M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.13M | 0.08M | 0.05M | 0.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.93M | -3.69M | -1.74M | 0.24M | -0.76M | 0.57M | -0.99M | -0.81M | 0.98M | -0.85M | 0.18M | 3.19M | -1.50M | -1.13M | -0.90M | 1.95M | 1.68M | -0.68M | 0.17M | -1.28M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.59M | -4.26M | -2.65M | -1.47M | -3.52M | -4.60M | -0.78M | 0.12M | 1.17M | 0.47M | -0.05M | 1.13M | 3.48M | -1.63M | 1.09M | -3.33M | -1.74M | 0.48M | 1.75M | 4.92M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.24M | -0.25M | -0.26M | -0.26M | -0.27M | -0.28M | -0.29M | -0.29M | -0.30M | -0.32M | -0.33M | -0.33M | -0.34M | -0.36M | -0.36M | -0.37M | -0.38M | -0.40M | -0.41M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | | | 0.05M | 0.01M | | | | | | 0.05M | 0.01M | -0.21M | 0.00M | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.02M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.86M | 49.45M | 41.19M | 16.40M | 9.38M | 18.86M | 19.43M | 17.52M | 13.72M | 7.66M | 8.39M | 23.47M | 19.97M | 55.73M | 35.37M | 37.48M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -57.42M | -13.10M | 0.28M | -3.18M | 42.96M | -18.70M | -5.97M | 11.78M | 5.55M | 8.81M | 10.90M | 10.39M | -98.24M | -16.44M | -15.37M | 8.73M | 18.12M | 17.74M | 19.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.74M | 60.41M | -0.26M | -0.10M | 0.77M | -0.33M | -0.33M | -0.11M | 0.23M | -0.11M | 0.02M | -0.82M | -1.91M | 106.58M | 34.97M | 25.04M | -0.01M | | | 2.85M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.10M | 62.54M | | | | | | | | 0.04M | 0.11M | 0.01M | -0.07M | 108.90M | 37.23M | 35.60M | -0.01M | | | 2.85M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | -18.82M | -30.88M | 1.04M | -12.11M | 32.02M | -31.26M | -13.33M | 4.56M | -9.68M | 1.02M | 2.90M | 2.48M | 0.38M | 9.58M | -4.26M | -2.23M | 1.70M | 1.14M | 6.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.17M | -21.81M | -17.53M | 0.86M | -9.76M | -10.63M | -12.23M | -7.25M | -7.45M | -15.11M | -7.80M | -7.22M | -6.02M | -7.75M | -8.94M | -13.94M | -10.94M | -16.42M | -16.60M | -15.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | -18.82M | -30.88M | 1.04M | -12.11M | 32.02M | -31.26M | -13.33M | 4.56M | -9.68M | 1.02M | 2.90M | 2.48M | 0.38M | 9.58M | -4.26M | -2.23M | 1.70M | 1.14M | 6.94M |